445 NE 195TH ST #127 (MLS: TB8328243) For Sale

445 NE 195TH ST #127, (Miami-dade), Miami Florida 33179

Currently Rented at $2,100.00 / month

Area: -

Property Info

  • MLS TB8328243
  • Unit No 127
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1376
  • Foundation Other
  • Min Lease Other
  • HOA Fees $501.00

Interior Features

  • Walk-In Closet(s)

Buy Price

$
$225,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 11.2%
  • Lease End Date
  • November 01, 2025

  • Rent Amount
  • $2,100.00

Cash Flow

Cap Rate7.5 Gross Yield11.2% Annual Rent$25,200.00 Property Taxes$2,362.09 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $2,362.09 $11,810.45 $23,620.90
Net Cash Flow $22,837.91 $114,189.55 $228,379.10
HOA Fees $6,012.00 $30,060.00 $60,120.00